/
DCF Valuation
Base-case fair value
$187.83
Intrinsic $250.44 · 25% MOS
Current price: $165.66
Base-case summary
Our base-case DCF for DoorDash, Inc. (DASH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 30.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2.1B in trailing free cash flow, this produces an intrinsic value of $250.44 per share. A 25% safety margin gives a fair value of $187.83, suggesting the stock is currently 13% undervalued against the $165.66 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$2.1B
Cash & equivalents
$5.5B
Total debt
$3.3B
Shares outstanding
442M